[AXTERIA] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 23.67%
YoY- 24.09%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 312,949 287,553 225,118 208,714 173,105 91,883 27.75%
PBT 24,691 24,264 22,018 15,692 12,103 9,402 21.28%
Tax -5,548 -6,303 -7,229 -4,504 -3,087 -1,807 25.13%
NP 19,143 17,961 14,789 11,188 9,016 7,595 20.29%
-
NP to SH 17,798 17,774 14,789 11,188 9,016 7,595 18.55%
-
Tax Rate 22.47% 25.98% 32.83% 28.70% 25.51% 19.22% -
Total Cost 293,806 269,592 210,329 197,526 164,089 84,288 28.35%
-
Net Worth 150,634 145,966 78,003 124,818 120,696 104,369 7.61%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 18,607 13,781 5,906 9,450 3,888 - -
Div Payout % 104.55% 77.54% 39.94% 84.47% 43.13% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 150,634 145,966 78,003 124,818 120,696 104,369 7.61%
NOSH 173,142 165,870 78,003 78,011 77,868 70,046 19.82%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.12% 6.25% 6.57% 5.36% 5.21% 8.27% -
ROE 11.82% 12.18% 18.96% 8.96% 7.47% 7.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 180.75 173.36 288.60 267.54 222.30 131.17 6.61%
EPS 10.28 10.72 18.96 14.34 11.58 10.84 -1.05%
DPS 10.75 8.31 7.50 12.11 5.00 0.00 -
NAPS 0.87 0.88 1.00 1.60 1.55 1.49 -10.19%
Adjusted Per Share Value based on latest NOSH - 78,011
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 39.69 36.47 28.55 26.47 21.95 11.65 27.76%
EPS 2.26 2.25 1.88 1.42 1.14 0.96 18.66%
DPS 2.36 1.75 0.75 1.20 0.49 0.00 -
NAPS 0.191 0.1851 0.0989 0.1583 0.1531 0.1324 7.59%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.96 0.67 0.79 0.64 0.56 0.94 -
P/RPS 0.53 0.39 0.27 0.24 0.25 0.72 -5.94%
P/EPS 9.34 6.25 4.17 4.46 4.84 8.67 1.49%
EY 10.71 15.99 24.00 22.41 20.68 11.53 -1.46%
DY 11.19 12.40 9.49 18.93 8.93 0.00 -
P/NAPS 1.10 0.76 0.79 0.40 0.36 0.63 11.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 07/02/07 22/02/06 18/02/05 26/02/04 26/02/03 - -
Price 1.14 0.77 0.87 0.75 0.52 0.00 -
P/RPS 0.63 0.44 0.30 0.28 0.23 0.00 -
P/EPS 11.09 7.19 4.59 5.23 4.49 0.00 -
EY 9.02 13.92 21.79 19.12 22.27 0.00 -
DY 9.43 10.79 8.62 16.15 9.62 0.00 -
P/NAPS 1.31 0.88 0.87 0.47 0.34 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment